Skip to content
1 / 20
$105,000
73d
$251/mo
Estimated monthly Section 8 cashflow

1818 Vaught Cir, Southaven, MS 38671

Southaven, MS 38671
2 bd · 1 ba · 1,290 sqft · Built 1963
Est. rent $1,400/mo · ZIP-level SAFMR

1818 Vaught Cir, Southaven, MS 38671

Southaven, MS 38671
$251/mo
2 bd · 1 ba · 1,290 sqft · Built 1963
Est. rent $1,400/mo · ZIP-level SAFMR

Fair Market Rent

2-bedroom · this ZIP

2024
2025$1,470
2026$1,400

Housing authority

Area statistics

ACS 2022
Median income
$59k
Median home value
$157k
Population
37k
Homeownership
60.8%
Avg DOM
73
Market rent
Estimated monthly cashflow
$251
Cap rate9.0%Cash-on-cash10.3%DSCR1.47

Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.

5-year projection

FRED-driven
Total cashflow
$23,537
Appreciation
$16,724
Total return
137%
Annualized IRR
18.8%
YrRentNOICashflowValue
1$17,512$9,960$3,545$108,150
2$18,255$10,514$4,099$111,395
3$19,029$11,094$4,679$114,736
4$19,835$11,702$5,288$118,178
5$20,676$12,340$5,925$121,724
Rent growth 4.2% · Trailing 36-month CAGR of CPI rent of primary residence (capped to 1.5–7.0%).
Appreciation 3.0% · Fallback — HPI series not yet ingested.
Mortgage rate 6.51% · Latest Freddie Mac PMMS 30-year fixed (FRED MORTGAGE30US).
Year 5 value $121,724. Excludes principal paydown and resale costs. Estimates only.

Safety

FBI 2025
Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272

Description

Serious investors, this is a true value-add opportunity in the heart of DeSoto County where solid BRRRR deals are getting harder to source. Currently configured as a 2-bedroom, 1-bath home with approximately 1,290 square feet, public record reflects 3 bedrooms, creating a clear path to force appreciation by restoring the 3rd bedroom. To realistically achieve the projected $150,000 ARV, a renovation & proper reconfiguration will be required. This is a light fixer-upper, but the footprint offers strong upside for the right investor. The backyard is generously sized & attractive for resale or rental demand, though the detached shed will likely need removal to maximize appeal. Located in a highly desirable area for first-time buyers & tenants, the property is projected to rent near $1,500 per month after renovation. Strong equity potential for investors who execute correctly. Will not go FHA. Contact a local realtor & schedule your private tour today! VIDEO AVAILABLE ON REQUEST! This property is eligible under the First Look Initiative. All Owner Occupant offers will be responded to after 7 days on the market and Investor offers will be responded to after 30 days. However, all offers can be submitted during the First Look period. All offers are subject to OFAC clearance.

$251/mo
$105,000